|
(単位:千ドル)
|
1Q11
|
1Q12
|
1Q13
|
1Q14
|
1Q15
|
1Q16
|
3Q16
|
1Q17
|
2Q17
|
3Q17
|
1Q18
|
2Q18
|
3Q18
|
1Q19
|
2Q19
|
3Q19
|
1Q20
|
2Q20
|
3Q20
|
1Q21
|
2Q21
|
3Q21
|
1Q22
|
2Q22
|
3Q22
|
1Q23
|
2Q23
|
3Q23
|
1Q24
|
2Q24
|
3Q24
|
1Q25
|
2Q25
|
3Q25
|
|
減価償却費
|
7,073
|
7,823
|
10,021
|
16,061
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
株式報酬費用
|
3,613
|
3,828
|
4,253
|
4,232
|
5,039
|
3,621
|
3,303
|
3,538
|
3,387
|
3,450
|
3,894
|
3,695
|
3,685
|
4,174
|
3,904
|
4,089
|
4,161
|
4,017
|
4,285
|
4,238
|
4,756
|
4,413
|
5,689
|
4,500
|
4,370
|
4,990
|
4,979
|
4,655
|
5,201
|
4,688
|
3,458
|
3,562
|
3,630
|
3,205
|
|
営業キャッシュフロー
|
41,926
|
46,192
|
89,369
|
104,380
|
57,752
|
122,110
|
-
|
75,435
|
-
|
-
|
81,979
|
-
|
-
|
76,866
|
-
|
-
|
85,112
|
-
|
-
|
103,230
|
-
|
-
|
57,804
|
-
|
-
|
76,024
|
-
|
-
|
81,168
|
-
|
-
|
101,868
|
-
|
-
|
|
資本的支出
|
-4,455
|
-8,271
|
-16,993
|
-12,506
|
-13,358
|
-15,575
|
-
|
-12,497
|
-
|
-
|
-9,028
|
-
|
-
|
-10,053
|
-
|
-
|
-12,689
|
-
|
-
|
-7,893
|
-
|
-
|
-15,262
|
-
|
-
|
-25,504
|
-
|
-
|
-18,433
|
-
|
-
|
-20,168
|
-
|
-
|
|
投資キャッシュフロー
|
-4,455
|
-9,517
|
-16,993
|
-31,438
|
-13,358
|
-15,575
|
-
|
-12,497
|
-
|
-
|
-9,766
|
-
|
-
|
-10,053
|
-
|
-
|
-12,689
|
-
|
-
|
-7,893
|
-
|
-
|
-15,262
|
-
|
-
|
-25,591
|
-
|
-
|
-18,433
|
-
|
-
|
-20,408
|
-
|
-
|
|
配当金の支払額
|
77,229
|
15,746
|
18,907
|
20,915
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
自己株式の取得による支出
|
1,865
|
3,331
|
3,506
|
114,996
|
3,590
|
5,796
|
-
|
3,207
|
-
|
-
|
4,018
|
-
|
-
|
63,527
|
-
|
-
|
3,009
|
-
|
-
|
3,159
|
-
|
-
|
4,559
|
-
|
-
|
18,539
|
12,468
|
65
|
132,045
|
-
|
-
|
18,072
|
-
|
-
|
|
財務キャッシュフロー
|
-78,131
|
-4,309
|
-7,354
|
-80,474
|
-44,744
|
-106,897
|
-
|
-83,628
|
-
|
-
|
-68,135
|
-
|
-
|
-101,349
|
-
|
-
|
-77,161
|
-
|
-
|
-167,658
|
-
|
-
|
-19,794
|
-
|
-
|
-67,950
|
-
|
-
|
-87,191
|
-
|
-
|
-53,359
|
-
|
-
|
|
フリーキャッシュフロー
|
|
|
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
FCFマージン(%)
|
|
|
|
|
|
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|
|
-
|
-
|